U. S. SECURITIES AND EXCHANGE COMMISSION |
WASHINGTON, DC 20549 |
|
|
FORM 10-Q |
|
x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
¨ | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
|
RECON TECHNOLOGY, LTD |
(Exact name of registrant as specified in its charter) |
|
Cayman Islands | | Not Applicable |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. employer identification number) |
|
Large accelerated filer | ¨ | Accelerated filer | ¨ |
| | | |
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | x |
Special Note Regarding Forward-Looking Statements | ii | |
Part I | Financial Information | 3 |
Item 1. | Financial Statements (Unaudited). | 3 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations. | 3 |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk. | 15 |
Item 4. | Controls and Procedures. | 15 |
Part II | Other Information | 16 |
Item 1. | Legal Proceedings. | 16 |
Item 1A. | Risk Factors. | 16 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. | 16 |
Item 3. | Defaults upon Senior Securities. | 16 |
Item 4. | Mine Safety Disclosures. | 16 |
Item 5. | Other Information. | 16 |
Item 6. | Exhibits. | 16 |
Signatures | | |
i | ||
| · | the timing of the development of future products; |
| | |
| · | projections of revenue, earnings, capital structure and other financial items; |
| | |
| · | statements of our plans and objectives; |
| | |
| · | statements regarding the capabilities of our business operations; |
| | |
| · | statements of expected future economic performance; |
| | |
| · | statements regarding competition in our market; and |
| | |
| · | assumptions underlying statements regarding us or our business. |
ii | ||
3 | ||
4 | ||
5 | ||
· | the amount of spending by our customers, primarily those in the oil and gas industry; |
· | growing demand from large corporations for improved management and software designed to achieve such corporate performance; |
· | the procurement processes of our customers, especially those in the oil and gas industry; |
· | competition and related pricing pressure from other oilfield service solution providers, especially those targeting the Chinese oil and gas industry; |
· | the ongoing development of the oilfield service market in China; and |
· | inflation and other macroeconomic factors. |
· | our revenue growth, in terms of the proportion of our business dedicated to large companies and our ability to successfully develop, introduce and market new solutions and services; |
· | our ability to increase our revenues from both old and new customers in the oil and gas industry in China; |
| · | our ability to effectively manage our operating costs and expenses; and |
· | our ability to effectively implement any targeted acquisitions and/or strategic alliances so as to provide efficient access to markets and industries in the oil and gas industry in China. |
6 | ||
7 | ||
8 | ||
| | For the Three Months Ended | | ||||||||||
| | September 30, | | ||||||||||
| | | | | | | | Increase / | | Percentage | | ||
| | 2012 | | 2013 | | (Decrease) | | Change | | ||||
| | | | | | | | | | | | | |
Hardware -non-related parties | | ¥ | 8,438,964 | | ¥ | 9,174,015 | | ¥ | 735,051 | | | 8.7 | % |
| | | | | | | | | | | | | |
Hardware - related parties | | | 532,051 | | | 116,473 | | | (415,578) | | | (78.1) | % |
| | | | | | | | | | | | | |
Service | | | 83,177 | | | - | | | (83,177) | | | (100) | % |
| | | | | | | | | | | | | |
Software | | | - | | | 1,923,077 | | | 1,923,077 | | | 100 | % |
| | | | | | | | | | | | | |
Software related parties | | | - | | | 299,145 | | | 299,145 | | | 100 | % |
| | | | | | | | | | | | | |
Total revenues | | ¥ | 9,054,192 | | ¥ | 11,512,710 | | ¥ | 2,458,518 | | | 27.2 | % |
(1) | Hardware business. During the three-month ended September 30, 2013, the increase in hardware revenue was mainly caused by higher sales of furnaces. | |
(2) | Service business. Service revenue for three months ended September 30, 2012 consisted mainly of minor maintenance services, which were provided upon request by customers. Our fracturing business is still proceeding, and we also obtained new contracts of this business. Since all projects are still under going, no revenue from fracturing service was recorded this quarter. Besides, we successfully achieved access certification of Sinopec HuaBei Oilfield branch, which means we can provide fracturing service with broad solid customer base. | |
(3) | Hardware related parties. Sales of hardware from related parties decreased because we used to develop business on Ji Dong oilfield through some local agent companies. After we achieved business entrance certification in the name of Recon and could cooperate with oilfield customers directly two years ago, revenue from related-parties decreased. Nevertheless, because local agencies might still purchase automation products from Recon, there will likely be revenue from related parties, and revenue of both hardware and software from related parties is likely to fluctuate from year to year. | |
(4) | Software business. The software sales increased approximately ¥1.9 million ($0.3 million). We record revenue as software sales if (1) the customer signs a separate software contract with us, or (2) the customer accepts VAT invoices for software. The amount of our revenues categorized as software sales may fluctuate because certain software may be sold with hardware at times as a whole product and not separately priced |
9 | ||
| | For the Three Months Ended | | |||||||||||||
| | September 30, | | |||||||||||||
| | | | | | | | | | Increase / | | | Percentage | | ||
| | 2012 | | | 2013 | | | (Decrease) | | | Change | | ||||
| | | | | | | | | | | | | | | | |
Total revenues | | ¥ | 9,054,192 | | | ¥ | 11,512,710 | | | ¥ | 2,458,518 | | | | 27.2 | % |
| | | | | | | | | | | | | | | | |
Cost of revenues | | | 6,608,767 | | | | 6,221,610 | | | | (387,157) | | | | (5.9) | % |
| | | | | | | | | | | | | | | | |
Gross profit | | ¥ | 2,445,425 | | | ¥ | 5,291,100 | | | ¥ | 2,845,675 | | | | 116.4 | % |
| | | | | | | | | | | | | | | | |
Margin % | | | 27.0 | % | | | 46.0 | % | | | 19.0 | % | | | | |
| | For the Three Months Ended | | |||||||||||||
| | September 30, | | |||||||||||||
| | | | | | | | | | Increase / | | | Percentage | | ||
| | 2012 | | | 2013 | | | (Decrease) | | | Change | | ||||
Total revenues-hardware and software- non related parties | | ¥ | 8,438,964 | | | ¥ | 11,097,092 | | | ¥ | 2,658,128 | | | | 31.5 | % |
Cost of revenues -hardware and software- non related parties | | | 5,766,562 | | | | 6,118,674 | | | | 352,112 | | | | 6.1 | % |
| | | | | | | | | | | | | | | | |
Gross profit | | ¥ | 2,672,402 | | | ¥ | 4,978,418 | | | ¥ | 2,306,016 | | | | 86.3 | % |
| | | | | | | | | | | | | | | | |
Margin % | | | 31.7 | % | | | 44.9 | % | | | 13.2 | % | | | | |
10 | ||
| | For the Three Months Ended | | |||||||||||||
| | September 30, | | |||||||||||||
| | | | | | | | | | Increase / | | | Percentage | | ||
| | 2012 | | | 2013 | | | (Decrease) | | | Change | | ||||
Total revenues-hardware - related parties | | ¥ | 532,051 | | | ¥ | 415,618 | | | ¥ | (116,433) | | | | (21.9) | % |
Cost of revenues -hardware - related parties | | | 821,585 | | | | 102,936 | | | | (718,649) | | | | (87.5) | % |
| | | | | | | | | | | | | | | | |
Gross profit | | ¥ | (289,534) | | | ¥ | 312,682 | | | ¥ | 602,216 | | | | (208.0) | % |
| | | | | | | | | | | | | | | | |
Margin % | | | (54.4) | % | | | 75.2 | % | | | 129.7 | % | | | | |
| | For the Three Months Ended | | |||||||||||||
| | September 30, | | |||||||||||||
| | | | | | | | Increase / | | | Percentage | | ||||
| | 2012 | | | 2013 | | | (Decrease) | | | Change | | ||||
| | | | | | | | | | | | | | | | |
Selling and distribution expenses | | | 1,268,798 | | | | 1,353,922 | | | | 85,124 | | | | 6.7 | % |
% of revenue | | | 14.0 | % | | | 11.8 | % | | | (2.3) | % | | | N/A | |
| | | | | | | | | | | | | | | | |
General and administrative expenses | | | 1,983,111 | | | | 2,741,923 | | | | 758,812 | | | | 38.3 | % |
% of revenue | | | 21.9 | % | | | 23.8 | % | | | 1.9 | % | | | N/A | |
| | | | | | | | | | | | | | | | |
Research and development expenses | | | 1,533,329 | | | | 692,600 | | | | (840,729) | | | | (54.8) | % |
% of revenue | | | 16.9 | % | | | 6.0 | % | | | (10.9) | % | | | N/A | |
| | | | | | | | | | | | | | | | |
Operating expenses | | ¥ | 4,785,238 | | | ¥ | 4,788,445 | | | ¥ | 3,207 | | | | 0.1 | % |
11 | ||
| | For the Three Months Ended | | ||||||||||
| | September 30, | | ||||||||||
| | | | | | | | Increase / | | Percentage | | ||
| | 2012 | | 2013 | | (Decrease) | | Change | | ||||
| | | | | | | | | | | | | |
Income (loss) from operations | | ¥ | (2,339,813) | | ¥ | 502,655 | | ¥ | 2,842,468 | | | (121.5) | % |
| | | | | | | | | | | | | |
Interest and other income (expense) | | | 33,153 | | | (88,974) | | | (122,127) | | | (368.4) | % |
| | | | | | | | | | | | | |
Income (loss) before income tax | | | (2,306,660) | | | 413,681 | | | 2,720,341 | | | (117.9) | % |
| | | | | | | | | | | | | |
Provision for income tax | | | 31,624 | | | 207,327 | | | 175,703 | | | 555.6 | % |
| | | | | | | | | | | | | |
Net Income(loss) | | | (2,338,284) | | | 206,354 | | | 2,544,638 | | | (108.8) | % |
Less: Net income attributable to non-controlling interest | | | 5,882 | | | 159,910 | | | 154,028 | | | 2,618.6 | % |
Net Income(loss) attributable to ordinary shareholders | | ¥ | (2,344,166) | | ¥ | 46,444 | | ¥ | 2,390,610 | | | (102.0) | % |
12 | ||
| | For the Three Months Ended | | ||||||||||||||
| | September 30, | | ||||||||||||||
| | 2012 | | 2013 | | Increase / | | Percentage | | | 2013 | | |||||
| | RMB | | RMB | | (Decrease) | | Change | | | USD | | |||||
Reconciliation of Adjusted EBITDA | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
to Net Income(loss) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net income (loss) | | ¥ | (2,338,284) | | ¥ | 206,354 | | ¥ | 2,544,638 | | | (108.8) | % | | $ | 33,628 | |
| | | | | | | | | | | | | | | | | |
Provision for income taxes | | | 31,624 | | | 207,327 | | | 175,703 | | | 555.6 | % | | | 33,786 | |
| | | | | | | | | | | | | | | | | |
Interest expense and foreign currency adjustment | | | 63,296 | | | 126,959 | | | 63,663 | | | 100.6 | % | | | 20,690 | |
| | | | | | | | | | | | | | | | | |
Loss from investment | | | - | | | 374,614 | | | 374,614 | | | 100 | % | | | 61,048 | |
| | | | | | | | | | | | | | | | | |
Stock compensation expense | | | 454,805 | | | 414,954 | | | (39,851) | | | (8.8) | % | | | 67,622 | |
| | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 72,379 | | | 150,368 | | | 77,989 | | | 107.8 | % | | | 24,504 | |
| | | | | | | | | | | | | | | | | |
Adjusted EBITDA | | ¥ | (1,716,180) | | ¥ | 1,480,576 | | ¥ | 3,196,756 | | | (186.3) | % | | $ | 241,278 | |
13 | ||
| 1) | ¥2.1 million ($0.3 million) change in other receivable, which was mainly due to increase of loans to third parties and business advance to staff related to oilfield and on-site installation and inspection of projects; |
| 2) | ¥2.1 million ($0.3 million) change in purchase advance, a ¥4.7 million ($0.8 million) change in inventory and a ¥2.9 million ($0.5 million) change in trade accounts payable, were mainly because we purchased goods for our coming projects; |
| 3) | ¥2.6 million ($0.4 million) changes in other payables was mainly due to settlement of professional fees and payments to related parties; |
| 4) | Offset by a ¥2.8 million ($0.5 million) change in trade accounts receivable as we strengthen cash collection of receivables; and |
| 5) | Offset by a ¥2.6 million ($0.4 million) change in notes receivable as we collected the full amount of them. |
14 | ||
15 | ||
Exhibit | | |
Number | | Document |
| | |
3.1 | | Amended and Restated Articles of Association of the Registrant (1) |
| | |
3.2 | | Amended and Restated Memorandum of Association of the Registrant (1) |
| | |
4.1 | | Specimen Share Certificate (1) |
| | |
10.1 | | Translation of Exclusive Technical Consulting Service Agreement between Recon Technology (Jining) Co., Ltd. and Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.2 | | Translation of Power of Attorney for rights of Chen Guangqiang in Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.3 | | Translation of Power of Attorney for rights of Yin Shenping in Beijing BHD Petroleum Technology Co., Ltd. (1) |
16 | ||
10.4 | | Translation of Power of Attorney for rights of Li Hongqi in Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.5 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Chen Guangqiang and Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.6 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Yin Shenping and Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.7 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Li Hongqi and Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.8 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Chen Guangqiang and Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.9 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Yin Shenping and Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.10 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Li Hongqi and Beijing BHD Petroleum Technology Co., Ltd. (1) |
| | |
10.11 | | Translation of Exclusive Technical Consulting Service Agreement between Recon Technology (Jining) Co., Ltd. and Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.12 | | Translation of Power of Attorney for rights of Chen Guangqiang in Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.13 | | Translation of Power of Attorney for rights of Yin Shenping in Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.14 | | Translation of Power of Attorney for rights of Li Hongqi in Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.15 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Chen Guangqiang and Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.16 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Yin Shenping and Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.17 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Li Hongqi and Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.18 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Chen Guangqiang and Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.19 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Yin Shenping and Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.20 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Li Hongqi and Jining ENI Energy Technology Co., Ltd. (1) |
| | |
10.21 | | Translation of Exclusive Technical Consulting Service Agreement between Recon Technology (Jining) Co., Ltd. and Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.22 | | Translation of Power of Attorney for rights of Chen Guangqiang in Nanjing Recon Technology Co., Ltd. (1) |
17 | ||
10.23 | | Translation of Power of Attorney for rights of Yin Shenping in Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.24 | | Translation of Power of Attorney for rights of Li Hongqi in Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.25 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Chen Guangqiang and Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.26 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Yin Shenping and Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.27 | | Translation of Exclusive Equity Interest Purchase Agreement between Recon Technology (Jining) Co. Ltd., Li Hongqi and Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.28 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Chen Guangqiang and Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.29 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Yin Shenping and Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.30 | | Translation of Equity Interest Pledge Agreement between Recon Technology (Jining) Co., Ltd., Li Hongqi and Nanjing Recon Technology Co., Ltd. (1) |
| | |
10.33 | | Employment Agreement between Recon Technology (Jining) Co., Ltd. and Mr. Yin Shenping (1) |
| | |
10.34 | | Employment Agreement between Recon Technology (Jining) Co., Ltd. and Mr. Chen Guangqiang (1) |
| | |
10.35 | | Employment Agreement between Recon Technology (Jining) Co., Ltd. and Mr. Li Hongqi (1) |
| | |
10.36 | | Operating Agreement among Recon Technology (Jining) Co. Ltd., Nanjing Recon Technology Co., Ltd. and Mr. Yin Shenping, Mr. Chen Guangqiang and Mr. Li Hongqi (1) |
| | |
10.37 | | Operating Agreement among Recon Technology (Jining) Co. Ltd., Jining ENI Energy Technology Co., Ltd., and Mr. Yin Shenping, Mr. Chen Guangqiang and Mr. Li Hongqi (1) |
| | |
10.38 | | Operating Agreement among Recon Technology (Jining) Co. Ltd., Beijing BHD and Mr. Yin Shenping, Mr. Chen Guangqiang and Mr. Li Hongqi (1) |
| | |
21.1 | | Subsidiaries of the Registrant (2) |
| | |
31.1 | | Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (3) |
| | |
31.2 | | Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (3) |
| | |
32.1 | | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (3) |
| | |
32.1 | | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (3) |
| | |
99.1 | | Stock Option Plan (1) |
| | |
99.2 | | Code of Business Conduct and Ethics (1) |
| | |
99.3 | | Press release dated November 14, 2013 regarding earnings for quarter ended September 30, 2013 (3) |
18 | ||
101.INS | | XBRL Instance Document (4) |
| | |
101.SCH | | XBRL Taxonomy Extension Schema Document (4) |
| | |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document (4) |
| | |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document (4) |
| | |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document (4) |
| | |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document (4) |
(1) | Incorporated by reference to the Company’s Registration Statement on Form S-1, Registration No. 333-152964. |
(2) | Incorporated by reference to the Company’s Quarterly Report on Form 10-Q/A, filed on January 31, 2012. |
(3) | Filed herewith. |
(4) | Furnished herewith. In accordance with Rule 406T of Regulation S-T, the information in these exhibits shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing. |
19 | ||
| RECON TECHNOLOGY, LTD | |
| | |
November 13, 2013 | By: | /s/ Liu Jia |
| | Liu Jia |
| | Chief Financial Officer |
| | (Principal Financial and Accounting Officer) |
| RECON TECHNOLOGY, LTD | |
| | |
November 13, 2013 | By: | /s/ Yin Shen ping |
| | Yin Shen ping |
| | Chief Executive Officer |
INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | PAGE |
| |
Unaudited Condensed Consolidated Balance Sheets as of June 30, 2013 and September 30, 2013 | F-2 |
| |
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the three months ended September 30, 2012 and September 30, 2013 | F-3 |
| |
Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2012 and September 30, 2013 | F-4 |
| |
Notes to Unaudited Condensed Consolidated Financial Statements | F-5 |
F-1 | ||
| | As of June 30, | | As of September 30, | | As of September 30, | | |||
| | 2013 | | 2013 | | 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
ASSETS | | | | | | | | | | |
Current assets | | | | | | | | | | |
Cash and cash equivalents | | ¥ | 12,350,392 | | ¥ | 6,681,903 | | $ | 1,088,896 | |
Notes receivable | | | 2,578,855 | | | - | | | - | |
Trade accounts receivable, net | | | 38,648,780 | | | 35,887,868 | | | 5,848,359 | |
Trade accounts receivable- related parties, net | | | 18,744,364 | | | 18,575,786 | | | 3,027,147 | |
Inventories, net | | | 13,271,070 | | | 17,944,490 | | | 2,924,270 | |
Other receivables, net | | | 19,131,503 | | | 17,095,176 | | | 2,785,864 | |
Other receivables- related parties | | | 742,528 | | | 1,171,227 | | | 190,865 | |
Purchase advances, net | | | 18,412,507 | | | 20,511,358 | | | 3,342,572 | |
Purchase advances- related parties | | | 394,034 | | | 394,034 | | | 64,213 | |
Tax recoverable | | | 575,650 | | | 774,874 | | | 126,275 | |
Prepaid expenses | | | 2,853,956 | | | 3,078,229 | | | 501,633 | |
Deferred tax asset | | | 1,006,721 | | | 994,853 | | | 162,123 | |
Total current assets | | | 128,710,360 | | | 123,109,798 | | | 20,062,217 | |
| | | | | | | | | | |
Property and equipment, net | | | 1,709,846 | | | 1,566,198 | | | 255,231 | |
Long-term investment | | | 1,549,450 | | | 1,174,836 | | | 191,454 | |
Long-term other receivable | | | 3,502,680 | | | 7,254,709 | | | 1,182,242 | |
Total Assets | | ¥ | 135,472,336 | | ¥ | 133,105,541 | | $ | 21,691,144 | |
| | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | |
Current liabilities | | | | | | | | | | |
Short-term bank loans | | ¥ | 10,000,000 | | ¥ | 17,560,000 | | $ | 2,861,613 | |
Trade accounts payable | | | 7,384,165 | | | 8,474,376 | | | 1,381,001 | |
Trade accounts payable- related parties | | | 3,994,718 | | | - | | | - | |
Other payables | | | 1,964,691 | | | 951,117 | | | 154,996 | |
Other payable- related parties | | | 4,239,675 | | | 2,670,768 | | | 435,234 | |
Deferred revenue | | | 3,381,382 | | | 3,459,866 | | | 563,827 | |
Advances from customers | | | 470,700 | | | 435,315 | | | 70,940 | |
Accrued payroll and employees' welfare | | | 1,992,783 | | | 2,129,041 | | | 346,953 | |
Accrued expenses | | | 488,730 | | | 498,273 | | | 81,200 | |
Taxes payable | | | 6,754,428 | | | 6,765,824 | | | 1,102,572 | |
Short-term borrowings- related parties | | | 5,503,279 | | | 266,902 | | | 43,495 | |
Short-term borrowings- other | | | 570,375 | | | 530,375 | | | 86,431 | |
Total current liabilities | | | 46,744,926 | | | 43,741,857 | | | 7,128,262 | |
| | | | | | | | | | |
Commitments and Contingency | | | | | | | | | | |
| | | | | | | | | | |
Equity | | | | | | | | | | |
Common stock, ($ 0.0185 U.S. dollar par value, 25,000,000 shares authorized; 3,951,811 shares issued and outstanding as of June 30, 2013 and September 30, 2013) | | | 529,979 | | | 529,979 | | | 86,364 | |
Additional paid-in capital | | | 69,516,447 | | | 69,951,973 | | | 11,399,513 | |
Appropriated retained earnings | | | 3,023,231 | | | 3,310,881 | | | 539,548 | |
Unappropriated retained earnings | | | 8,749,963 | | | 8,508,756 | | | 1,386,604 | |
Accumulated other comprehensive loss | | | (293,201) | | | (297,985) | | | (48,560) | |
Total controlling shareholders’ equity | | | 81,526,419 | | | 82,003,604 | | | 13,363,469 | |
Non-controlling interest | | | 7,200,991 | | | 7,360,080 | | | 1,199,413 | |
Total equity | | | 88,727,410 | | | 89,363,684 | | | 14,562,882 | |
Total Liabilities and Equity | | ¥ | 135,472,336 | | ¥ | 133,105,541 | | $ | 21,691,144 | |
F-2 | ||
| | For the three months ended | | |||||||
| | September 30, | | |||||||
| | 2012 | | 2013 | | 2013 | | |||
| | RMB | | RMB | | USD | | |||
| | | | | | | | | | |
Revenues | | | | | | | | | | |
Hardware and software | | ¥ | 8,438,964 | | ¥ | 11,097,092 | | $ | 1,808,404 | |
Service | | | 83,177 | | | - | | | - | |
Hardware and software - related parties | | | 532,051 | | | 415,618 | | | 67,730 | |
Total revenues | | | 9,054,192 | | | 11,512,710 | | | 1,876,134 | |
| | | | | | | | | | |
Cost of revenues | | | | | | | | | | |
Hardware and software | | ¥ | 5,766,562 | | ¥ | 6,118,674 | | $ | 997,111 | |
Service | | | 20,620 | | | - | | | - | |
Hardware and software - related parties | | | 821,585 | | | 102,936 | | | 16,775 | |
Total cost of revenues | | | 6,608,767 | | | 6,221,610 | | | 1,013,886 | |
Gross profit | | | 2,445,425 | | | 5,291,100 | | | 862,248 | |
| | | | | | | | | | |
Selling and distribution expenses | | | 1,268,798 | | | 1,353,922 | | | 220,638 | |
General and administrative expenses | | | 1,983,111 | | | 2,741,923 | | | 446,829 | |
Research and development expenses | | | 1,533,329 | | | 692,600 | | | 112,867 | |
Operating expenses | | | 4,785,238 | | | 4,788,445 | | | 780,334 | |
| | | | | | | | | | |
Income (loss) from operations | | | (2,339,813) | | | 502,655 | | | 81,914 | |
| | | | | | | | | | |
Other income (expenses) | | | | | | | | | | |
Subsidy income | | | - | | | 333,712 | | | 54,382 | |
Interest income | | | 1,310 | | | 103,201 | | | 16,818 | |
Interest expense | | | (329,756) | | | (221,259) | | | (36,057) | |
Loss from equity method investment | | | - | | | (374,614) | | | (61,048) | |
Gain from foreign currency exchange | | | 266,460 | | | 94,300 | | | 15,367 | |
Other income (expense) | | | 95,139 | | | (24,314) | | | (3,962) | |
| | | | | | | | | | |
Income (loss) before income tax | | | (2,306,660) | | | 413,681 | | | 67,414 | |
Provision for income tax | | | 31,624 | | | 207,327 | | | 33,786 | |
Net Income (loss) | | | (2,338,284) | | | 206,354 | | | 33,628 | |
| | | | | | | | | | |
Less: Net income attributable to non-controlling interest | | | 5,882 | | | 159,910 | | | 26,059 | |
Net Income (loss) attributable to Recon Technology, Ltd | | ¥ | (2,344,166) | | ¥ | 46,444 | | $ | 7,569 | |
| | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | |
Net income (loss) | | | (2,338,284) | | | 206,354 | | | 33,628 | |
Foreign currency translation adjustment | | | (15,962) | | | (5,604) | | | (913) | |
Comprehensive income (loss) | | | (2,354,246) | | | 200,750 | | | 32,715 | |
Less: Comprehensive income attributable to non-controlling interest | | | 7,656 | | | 159,349 | | | 25,968 | |
Comprehensive income (loss) attributable to Recon Technology, Ltd | | ¥ | (2,361,902) | | ¥ | 41,401 | | $ | 6,747 | |
| | | | | | | | | | |
Earnings (loss) per common share - basic | | ¥ | (0.59) | | ¥ | 0.01 | | $ | 0.00 | |
Earnings per common share - diluted | | ¥ | (0.59) | | ¥ | 0.01 | | $ | 0.00 | |
Weighted - average shares -basic | | | 3,951,811 | | | 3,951,811 | | | 3,951,811 | |
Weighted - average shares -diluted | | | 3,951,811 | | | 3,951,811 | | | 3,951,811 | |
F-3 | ||
| | For the three months ended September 30, | | |||||||
| | 2012 | | 2013 | | 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | |
Net income (loss) | | ¥ | (2,338,284) | | ¥ | 206,354 | | $ | 33,628 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | |
Depreciation | | | 72,379 | | | 150,368 | | | 24,504 | |
Provision/(recovery of) for doubtful accounts | | | (413,622) | | | 84,728 | | | 13,807 | |
Stock based compensation | | | 454,805 | | | 414,954 | | | 67,622 | |
Loss from investment | | | - | | | 374,614 | | | 61,048 | |
Deferred tax (benifit)/provision | | | 31,624 | | | 11,868 | | | 1,934 | |
Changes in operating assets and liabilities: | | | | | | | | | | |
Trade accounts receivable | | | 5,011,902 | | | 2,568,115 | | | 418,505 | |
Trade accounts receivable-related parties | | | 538,500 | | | 263,726 | | | 42,977 | |
Inventories | | | 183,484 | | | (4,673,420) | | | (761,590) | |
Notes receivable | | | - | | | 2,578,855 | | | 420,255 | |
Other receivable, net | | | (1,139,779) | | | (1,703,837) | | | (277,662) | |
Other receivables related parties, net | | | (427,764) | | | (428,699) | | | (69,862) | |
Purchase advance, net | | | (606,488) | | | (2,097,795) | | | (341,861) | |
Purchase advance-related party, net | | | 100,000 | | | - | | | - | |
Tax recoverable | | | 1,218,082 | | | (199,225) | | | (32,466) | |
Prepaid expense | | | (388,071) | | | (224,273) | | | (36,548) | |
Trade accounts payable | | | (2,812,072) | | | 1,090,211 | | | 177,663 | |
Trade accounts payable-related parties | | | 1,686,797 | | | (3,994,718) | | | (650,987) | |
Other payables | | | (682,186) | | | (1,013,574) | | | (165,174) | |
Other payables-related parties | | | (176,073) | | | (1,568,907) | | | (255,672) | |
Deferred income | | | 100,555 | | | 78,484 | | | 12,790 | |
Advances from customers | | | 950,869 | | | (35,385) | | | (5,766) | |
Accrued payroll and employees' welfare | | | 67,796 | | | 136,258 | | | 22,205 | |
Accrued expenses | | | 63,324 | | | 9,543 | | | 1,555 | |
Taxes payable | | | (1,260,010) | | | 11,396 | | | 1,857 | |
Net cash provided by (used in) operating activities | | | 235,768 | | | (7,960,359) | | | (1,297,238) | |
| | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | |
Purchase of property and equipment | | | (381,406) | | | (6,720) | | | (1,095) | |
Net cash used in investing activities | | | (381,406) | | | (6,720) | | | (1,095) | |
| | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | |
Proceeds from short-term bank loans | | | - | | | 7,560,000 | | | 1,231,993 | |
Proceeds from borrowings-related parties | | | 7,675 | | | - | | | - | |
Repayment of short-term borrowings | | | (949,183) | | | (40,000) | | | (6,518) | |
Repayment of short-term borrowings-related parties | | | (202,434) | | | (5,236,377) | | | (853,330) | |
Net cash provided by (used in) financing activities | | | (1,143,942) | | | 2,283,623 | | | 372,145 | |
| | | | | | | | | | |
Effect of exchange rate fluctuation on cash and cash equivalents | | | 10,624 | | | 14,967 | | | 2,439 | |
| | | | | | | | | | |
Net decrease in cash and cash equivalents | | | (1,278,956) | | | (5,668,489) | | | (923,749) | |
Cash and cash equivalents at beginning of period | | | 3,533,283 | | | 12,350,392 | | | 2,012,645 | |
Cash and cash equivalents at end of period | | ¥ | 2,254,327 | | ¥ | 6,681,903 | | $ | 1,088,896 | |
| | | | | | | | | | |
Supplemental cash flow information | | | | | | | | | | |
Cash paid during the period for interest | | ¥ | 407,215 | | ¥ | 212,187 | | $ | 34,578 | |
Cash paid during the period for taxes | | ¥ | - | | ¥ | - | | $ | - | |
F-4 | ||
F-5 | ||
F-6 | ||
F-7 | ||
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Third Party | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Trade accounts receivable | | ¥ | 42,993,298 | | ¥ | 40,425,182 | | $ | 6,587,768 | |
| | | | | | | | | | |
Allowance for doubtful accounts | | | (4,344,518) | | | (4,537,314) | | | (739,409) | |
| | | | | | | | | | |
Total - third- party, net | | ¥ | 38,648,780 | | ¥ | 35,887,868 | | $ | 5,848,359 | |
F-8 | ||
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Related Party | | RMB | | RMB | | U.S. Dollars | | |||
Beijing Yabei Nuoda Science and Technology Co. Ltd. | | ¥ | 19,722,574 | | ¥ | 19,458,847 | | $ | 3,171,053 | |
| | | | | | | | | | |
Allowance for doubtful accounts | | | (978,210) | | | (883,061) | | | (143,906) | |
| | | | | | | | | | |
Total - related-parties, net | | ¥ | 18,744,364 | | ¥ | 18,575,786 | | $ | 3,027,147 | |
Third Party | | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Current Portion | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Due from ENI (A) | | ¥ | 6,799,669 | | ¥ | 2,450,006 | | $ | 399,258 | |
| | | | | | | | | | |
Loans to third parties (B) | | | 8,440,639 | | | 10,486,824 | | | 1,708,954 | |
| | | | | | | | | | |
Business advance to staff (C) | | | 2,977,176 | | | 3,863,135 | | | 629,544 | |
| | | | | | | | | | |
Deposits for projects | | | 185,669 | | | 276,648 | | | 45,083 | |
| | | | | | | | | | |
Others | | | 1,210,230 | | | 488,578 | | | 79,620 | |
| | | | | | | | | | |
Allowance for doubtful accounts | | | (481,880) | | | (470,015) | | | (76,595) | |
| | | | | | | | | | |
Total | | ¥ | 19,131,503 | | ¥ | 17,095,176 | | $ | 2,785,864 | |
Third Party | | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Non-Current Portion | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Due from ENI (A) | | ¥ | 3,502,680 | | ¥ | 7,254,709 | | $ | 1,182,242 | |
| | | | | | | | | | |
Total | | ¥ | 3,502,680 | | ¥ | 7,254,709 | | $ | 1,182,242 | |
F-9 | ||
(B) | Loans to third parties are mainly used for short-term funding to support cooperative companies. These loans are due on demand bearing no interest. |
(C) | Business advance to staff represents advances for business travel and sundry expenses related to oilfield or on-site installation and inspection of products through customer approval and acceptance. |
Related Party | | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Name of Related Party | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Beijing Yabei Nuoda Science and Technology Co. Ltd. (A) | | ¥ | 500,000 | | ¥ | 500,000 | | $ | 81,481 | |
| | | | | | | | | | |
Other-travel advances (B) | | | 242,528 | | | 671,227 | | | 109,384 | |
| | | | | | | | | | |
Total | | ¥ | 742,528 | | ¥ | 1,171,227 | | $ | 190,865 | |
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Third Party | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Prepayment for inventory purchase | | ¥ | 19,237,449 | | ¥ | 21,335,245 | | $ | 3,476,834 | |
| | | | | | | | | | |
Allowance for doubtful accounts | | | (824,942) | | | (823,887) | | | (134,262) | |
| | | | | | | | | | |
Total | | ¥ | 18,412,507 | | ¥ | 20,511,358 | | $ | 3,342,572 | |
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Related Party | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Xiamen Huangsheng Hitek Computer Network Co. Ltd. | | ¥ | 394,034 | | ¥ | 394,034 | | $ | 64,213 | |
| | | | | | | | | | |
Total | | ¥ | 394,034 | | ¥ | 394,034 | | $ | 64,213 | |
F-10 | ||
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Small component parts | | ¥ | 45,314 | | ¥ | 46,744 | | $ | 7,617 | |
| | | | | | | | | | |
Work in process | | | 1,356,755 | | | 2,884,140 | | | 470,005 | |
| | | | | | | | | | |
Finished goods | | | 11,869,001 | | | 15,013,606 | | | 2,446,648 | |
| | | | | | | | | | |
Total inventories | | ¥ | 13,271,070 | | ¥ | 17,944,490 | | $ | 2,924,270 | |
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Motor vehicles | | ¥ | 2,683,250 | | ¥ | 2,683,250 | | $ | 437,268 | |
| | | | | | | | | | |
Office equipment and fixtures | | | 593,654 | | | 600,374 | | | 97,838 | |
| | | | | | | | | | |
Total property and equipment | | | 3,276,904 | | | 3,283,624 | | | 535,106 | |
| | | | | | | | | | |
Less: Accumulated depreciation | | | (1,567,058) | | | (1,717,426) | | | (279,875) | |
| | | | | | | | | | |
Property and equipment, net | | ¥ | 1,709,846 | | ¥ | 1,566,198 | | $ | 255,231 | |
F-11 | ||
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Third Party | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Consulting services | | ¥ | 1,199,716 | | ¥ | 499,049 | | $ | 81,326 | |
| | | | | | | | | | |
Due to ENI (A) | | | 148,000 | | | - | | | - | |
| | | | | | | | | | |
Expenses paid by third-parties | | | 580,648 | | | 440,085 | | | 71,717 | |
| | | | | | | | | | |
Others | | | 36,327 | | | 11,983 | | | 1,953 | |
| | | | | | | | | | |
Total | | ¥ | 1,964,691 | | ¥ | 951,117 | | $ | 154,996 | |
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Related Party | | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Due to related parties (1) | | ¥ | 2,860,824 | | | 1,860,824 | | $ | 303,245 | |
| | | | | | | | | | |
Expenses paid by the major shareholders | | | 467,499 | | | 432,321 | | | 70,452 | |
| | | | | | | | | | |
Due to family member of one owner on behalf on Recon | | | 716,000 | | | 200,000 | | | 32,592 | |
| | | | | | | | | | |
Due to management staff on behalf of Recon | | | 195,352 | | | 177,623 | | | 28,945 | |
| | | | | | | | | | |
Total | | ¥ | 4,239,675 | | ¥ | 2,670,768 | | $ | 435,234 | |
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
VAT payable | | ¥ | 2,802,890 | | ¥ | 2,635,313 | | $ | 429,456 | |
| | | | | | | | | | |
Business tax payable | | | 75,865 | | | 75,865 | | | 12,363 | |
| | | | | | | | | | |
Enterprise income tax payable | | | 3,850,288 | | | 4,045,748 | | | 659,303 | |
| | | | | | | | | | |
Other taxes payable | | | 25,385 | | | 8,898 | | | 1,450 | |
| | | | | | | | | | |
Total taxes payable | | ¥ | 6,754,428 | | ¥ | 6,765,824 | | $ | 1,102,572 | |
F-12 | ||
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
| | | RMB | | | RMB | | | U.S. Dollars | |
Communication Bank, 6.6% annual interest, due on October 25, 2013 (A) | | ¥ | 3,090,000 | | ¥ | 3,090,000 | | ¥ | 503,554 | |
Communication Bank, 6.6% annual interest, due on November 15, 2013 | | | 1,910,000 | | | 1,910,000 | | | 311,257 | |
Beijing Bank,5.75% annual interest, due on February 25, 2014 | | | 1,200,000 | | | 1,200,000 | | | 195,554 | |
Beijing Bank, 5.75 % annual interest, due on February 27, 2014 | | | 600,000 | | | 600,000 | | | 97,777 | |
Beijing Bank, 5.75 % annual interest, due on April 9, 2014 | | | 1,200,000 | | | 1,200,000 | | | 195,554 | |
Beijing Bank, 5.75 % annual interest, due on April 16, 2014 | | | 900,000 | | | 900,000 | | | 146,666 | |
Beijing Bank,5.75 % annual interest, due on March 11, 2014 | | | 1,100,000 | | | 1,100,000 | | | 179,258 | |
Industrial and commercial bank, float interest rate, due on December 31, 2013 | | | - | | | 500,000 | | | 81,481 | |
Industrial and commercial bank, float interest rate, due on July 28, 2014 | | | | | | 3,060,000 | | | 498,664 | |
Industrial and commercial bank, float interest rate, due on August 8, 2014 | | | | | | 1,000,000 | | | 162,962 | |
Industrial and commercial bank, float interest rate, due on February 25, 2014 | | | | | | 3,000,000 | | | 488,886 | |
| | | | | | | | | | |
Total short-term bank loans | | ¥ | 10,000,000 | | ¥ | 17,560,000 | | $ | 2,861,613 | |
F-13 | ||
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Short-term borrowings due to non-related parties: | | RMB | | RMB | | U.S. Dollars | | |||
Short-term borrowing, 6% annual interest, due on November 29, 2013 | | ¥ | 70,375 | | ¥ | 70,375 | | $ | 11,468 | |
Short-term borrowings with no interest, due on April 21, 2014 | | | 500,000 | | | 460,000 | | | 74,963 | |
Total short-term borrowings due to non-related parties | | ¥ | 570,375 | | ¥ | 530,375 | | $ | 86,431 | |
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
Short-term borrowings due to related parties: | | RMB | | RMB | | U.S. Dollars | | |||
Due-on-demand borrowings from Founders, no interest | | ¥ | 6,377 | | ¥ | - | | $ | - | |
Short-term borrowing from a Founder's family member, 6% annual interest, due on December 21, 2013 (A) | | | 3,653,906 | | | 33,906 | | | 5,525 | |
Short-term borrowing from a Founder's family member, 6% annual interest, matures on November 29, 2013 (A) | | | 1,610,000 | | | - | | | - | |
Short-term borrowings from Xiamen Huasheng Haitian Computer Network Co. Ltd., no interest, due on November 14, 2013 | | | 200,000 | | | 200,000 | | | 32,592 | |
Short-term borrowings from management, 6% annual interest, due on December 7, 2013 | | | 32,996 | | | 32,996 | | | 5,378 | |
| | | | | | | | | | |
Total short-term borrowings due to related parties | | ¥ | 5,503,279 | | ¥ | 266,902 | | $ | 43,495 | |
F-14 | ||
Stock price at grant date | | $ | 6.00 | |
Exercise price (per share) | | $ | 6.00 | |
Risk free rate of interest*** | | | 4.6118 | % |
Dividend yield | | | 0.0 | % |
Life of option (years)** | | | 10 | |
Volatility* | | | 78 | % |
Forfeiture rate**** | | | 15 | % |
Stock price at grant date | | $ | 2.96 | |
Exercise price (per share) | | $ | 2.96 | |
Discount Rate - Bond Equivalent Yield*** | | | 1.56 | % |
Dividend yield | | | 0.0 | % |
Life of option (years) ** | | | 7.5 | |
Volatility* | | | 46 | % |
Forfeiture rate**** | | | 0 | % |
F-15 | ||
| | | | | Weighted Average Exercise Price Per | | |
Stock Options | | Shares | | Share | | ||
| | | | | | | |
Outstanding as of July 1, 2013 | | | 608,000 | | $ | 3.93 | |
| | | | | | | |
Granted | | | - | | | - | |
| | | | | | | |
Forfeited | | | (44,000) | | | - | |
| | | | | | | |
Exercised | | | - | | | - | |
| | | | | | | |
Outstanding as of September 30, 2013 | | | 564,000 | | $ | 3.93 | |
Outstanding Options | | Exercisable Options | | ||||||||||||||
| | | | Average | | | | | | Average | | ||||||
| | | | | Remaining | | | | | | | Remaining | | ||||
Average Exercise | | | | | Contractual life | | Average Exercise | | | | | Contractual life | | ||||
Price | | Number | | (Years) | | Price | | Number | | (Years) | | ||||||
$ | 6.00 | | | 193,000 | | | 5.83 | | $ | 6.00 | | | 115,800 | | | 5.83 | |
$ | 2.96 | | | 371,000 | | | 8.49 | | $ | 2.96 | | | - | | | 8.49 | |
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Allowance for doubtful receivables | | ¥ | 1,006,721 | | ¥ | 994,853 | | $ | 162,123 | |
| | | | | | | | | | |
Total deferred income tax assets | | ¥ | 1,006,721 | | ¥ | 994,853 | | $ | 162,123 | |
F-16 | ||
| | For the three months ended September 30, | | |||||||
| | 2012 | | 2013 | | 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Current income tax provision | | ¥ | - | | ¥ | 200,914 | | $ | 32,741 | |
| | | | | | | | | | |
Deferred income taxes provision | | | 31,624 | | | 11,868 | | | 1,934 | |
| | | | | | | | | | |
Provision for income tax | | ¥ | 31,624 | | ¥ | 212,782 | | $ | 34,675 | |
| | As of June 30, 2013 | | ||||||||||
| | | | | Nanjing | | | | | | | | |
| | BHD | | Recon | | Total | | Total | | ||||
| | RMB | | RMB | | RMB | | U.S. Dollars | | ||||
| | | | | | | | | | | | | |
Paid-in capital | | ¥ | 1,651,000 | | ¥ | 200,000 | | ¥ | 1,851,000 | | $ | 299,118 | |
| | | | | | | | | | | | | |
Unappropriated retained earnings | | | 2,717,231 | | | 2,665,337 | | | 5,382,568 | | | 869,812 | |
Accumulated other comprehensive loss | | | (18,793) | | | (13,784) | | | (32,577) | | | (5,265) | |
| | | | | | | | | | | | | |
Total non-controlling interest | | ¥ | 4,349,438 | | ¥ | 2,851,553 | | ¥ | 7,200,991 | | $ | 1,163,665 | |
| | As of September 30, 2013 | | ||||||||||
| | | | | | Nanjing | | | | | | | |
| | BHD | | Recon | | Total | | Total | | ||||
| | RMB | | RMB | | RMB | | U.S. Dollars | | ||||
| | | | | | | | | | | | | |
Paid-in capital | | ¥ | 1,651,000 | | ¥ | 200,000 | | ¥ | 1,851,000 | | $ | 301,643 | |
| | | | | | | | | | | | | |
Unappropriated retained earnings | | | 2,784,200 | | | 2,758,277 | | | 5,542,477 | | | 903,213 | |
Accumulated other comprehensive loss | | | (19,205) | | | (14,193) | | | (33,397) | | | (5,443) | |
| | | | | | | | | | | | | |
Total non-controlling interest | | ¥ | 4,415,995 | | ¥ | 2,944,084 | | ¥ | 7,360,080 | | $ | 1,199,413 | |
F-17 | ||
| | Twelve months ending September 30, | | ||||
| | Office lease payment | | ||||
| | RMB | | U.S. Dollars | | ||
2014 | | ¥ | 695,400 | | $ | 113,324 | |
2015 | | | 175,000 | | | 28,518 | |
Total | | ¥ | 870,400 | | $ | 141,842 | |
| | For the three months ended September 30, | | |||||||
| | 2012 | | 2013 | | 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Beijing Yabei Nuoda Science and Technology Co. Ltd. | | ¥ | 532,051 | | ¥ | 116,473 | | $ | 18,981 | |
| | | | | | | | | | |
Xiamen Henda Haitian computer network Inc | | | - | | | 299,145 | | | 48,749 | |
| | | | | | | | | | |
Revenues from related parties | | ¥ | 532,051 | | ¥ | 415,618 | | $ | 67,730 | |
| | For the three months ended September 30, | | |||||||
| | 2012 | | 2013 | | 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
| | | | | | | | | | |
Huanghua Xiang Tong Manufacture | | ¥ | 2,919,320 | | ¥ | - | | $ | - | |
| | | | | | | | | | |
Purchase from related parties | | ¥ | 2,919,320 | | ¥ | - | | $ | - | |
F-18 | ||
| | June 30, 2013 | | September 30, 2013 | | September 30, 2013 | | |||
| | RMB | | RMB | | U.S. Dollars | | |||
ASSETS | | | | | | | | | | |
Current Assets | | | | | | | | | | |
Cash and cash equivalents | | ¥ | 10,341,778 | | ¥ | 5,599,307 | | $ | 912,474 | |
Trade accounts receivable, net | | | 57,393,144 | | | 54,463,653 | | | 8,875,506 | |
Notes receivable | | | 2,578,855 | | | - | | | - | |
Purchase advances | | | 17,862,507 | | | 20,355,393 | | | 3,317,155 | |
Other assets | | | 29,974,454 | | | 37,850,180 | | | 6,168,141 | |
Total current assets | | ¥ | 118,150,738 | | ¥ | 118,268,533 | | $ | 19,273,276 | |
| | | | | | | | | | |
Non-current assets | | | 1,705,940 | | | 1,562,683 | | | 254,658 | |
| | | | | | | | | | |
Total Assets | | ¥ | 119,856,678 | | ¥ | 119,831,216 | | $ | 19,527,934 | |
| | | | | | | | | | |
LIABILITIES | | | | | | | | | | |
Trade accounts payable | | ¥ | 11,378,883 | | ¥ | 8,474,376 | | $ | 1,381,001 | |
Taxes payable | | | 6,754,428 | | | 6,765,520 | | | 1,102,523 | |
Other liabilities | | | 24,770,161 | | | 25,375,056 | | | 4,135,170 | |
Total current liabilities | | | 42,903,472 | | | 40,614,952 | | | 6,618,695 | |
Total Liabilities | | ¥ | 42,903,472 | | ¥ | 40,614,952 | | $ | 6,618,695 | |
F-19 | ||